
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 143,850.7 | 73,552.4 | 6,102.8 | 7,187.4 | 1,985 | |
COGS | 94,523.8 | 51,236 | 4,084.6 | 5,827.4 | 1,980.5 | |
Gross Profit | 49,326.9 | 22,316.3 | 2,018.2 | 1,360 | 4.544 | |
Operating Expenses & Income | ||||||
Operating Income | 38,801.3 | 17,761.7 | 1,536.4 | 1,093.8 | (194.2) | |
Total Operating Expenses | 105,049.4 | 55,790.7 | 4,566.4 | 6,093.7 | 2,179.3 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 5,841.4 | 4,798.4 | 608.6 | 552.6 | 452.7 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (320.4) | (510.5) | (349.5) | (442) | (365.1) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 14,642.8 | - | - | - | - | |
Net Income | ||||||
Net Income | 29,757.7 | 11,478.9 | 802.2 | 335.1 | (869.3) | |
Supplemental | ||||||
EBIT | 37,139.8 | 14,599.9 | - | - | - | |
EBITDA | 45,757.7 | 18,086 | - | - | - | |